Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.93% first-year return on $51,579 initial cash invested.
-1.93%
Cash On Cash
6.14%
Cap Rate
1
DSCR
$1,972
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $2,055 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$2,055
Mortgage P&I
42%
$822
Property Taxes
12%
$230
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493